Valuation Estee Lauder Sao Paulo

Stocks

Market Closed - Sao Paulo Other stock markets 15:44:49 2026-08-05 EDT			5-day change	1st Jan Change
18.70 ^BRL	-1.06%		+4.41%	-23.11%

08-04	Prestige beauty outpaces high-end bags as China's luxury spending evolves	RE
07-31	Spanish stocks - Factors to watch on July 31	RE

Data adjusted to current consolidation scope

Fiscal Period: June	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	115,308	91,006	70,189	38,151	29,068	31,465	-	-
Change	-	-21.08%	-22.87%	-45.64%	-23.81%	8.25%	-	-
Enterprise Value (EV) ¹	115,919	92,461	74,274	42,527	33,464	37,125	36,732	36,047
Change	-	-20.24%	-19.67%	-42.74%	-21.31%	10.94%	-1.06%	-1.86%
P/E	40.8x	38.9x	70.4x	98.5x	-25.7x	84.1x	29x	23.2x
PBR	19.2x	16.6x	12.7x	7.22x	7.53x	8.04x	7.11x	6.32x
PEG	-	-2.4x	-1.2x	-1.6x	0x	-1x	0x	0.9x
Capitalization / Revenue	7.11x	5.13x	4.4x	2.44x	2.03x	2.1x	2.02x	1.94x
EV / Revenue	7.14x	5.21x	4.66x	2.72x	2.34x	2.48x	2.36x	2.23x
EV / EBITDA	31.1x	21.9x	28.9x	17.6x	16.9x	14.9x	12.9x	11.4x
EV / EBIT	37.7x	26.4x	40.7x	26.8x	29.2x	22.6x	18.4x	15.7x
EV / FCF	38.7x	46.2x	102x	29.5x	49.9x	46.5x	28.5x	22.8x
FCF Yield	2.58%	2.16%	0.98%	3.39%	2%	2.15%	3.5%	4.38%
Dividend per Share ²	2.07	2.33	2.58	2.64	1.71	1.406	1.537	1.782
Rate of return	0.65%	0.91%	1.31%	2.48%	2.12%	1.62%	1.77%	2.05%
EPS ²	7.79	6.55	2.79	1.08	-3.15	1.034	2.996	3.753
Distribution rate	26.6%	35.6%	92.5%	244%	-54.3%	136%	51.3%	47.5%
Net sales ¹	16,229	17,741	15,937	15,609	14,323	14,968	15,545	16,189
EBITDA ¹	3,723	4,227	2,567	2,413	1,975	2,484	2,839	3,161
EBIT ¹	3,072	3,500	1,823	1,588	1,146	1,642	1,999	2,301
Net income ¹	2,870	2,390	1,006	390	-1,133	372.7	1,085	1,357
Net Debt ¹	611	1,455	4,085	4,376	4,396	5,659	5,266	4,581
Reference price ²	318.08	254.67	196.38	106.40	80.80	86.97	86.97	86.97
Nbr of stocks (in thousands)	362,512	357,347	357,413	358,564	359,752	361,795	-	-
Announcement Date	8/19/21	8/18/22	8/18/23	8/19/24	8/20/25	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
PROCTER & GAMBLE COMPANY	21.8x	4.24x	15.52x	2.88%	345B
UNILEVER PLC	18.24x	2.77x	12.23x	3.45%	137B
COLGATE-PALMOLIVE COMPANY	25.16x	3.76x	15.81x	2.29%	73.76B
HINDUSTAN UNILEVER LIMITED	43.48x	7.01x	30.4x	2.12%	51.78B
KENVUE INC.	20.63x	2.88x	11.93x	4.33%	37.54B
BEIERSDORF	18.42x	1.33x	7.94x	1.29%	19.68B
ESSITY AB	16x	1.54x	8.76x	3.31%	19.68B
KAO CORPORATION	21.31x	1.53x	9.79x	2.43%	18.47B
GODREJ CONSUMER PRODUCTS LIMITED	44.94x	6.5x	31.07x	1.62%	11.38B
Average	25.55x	3.51x	15.94x	2.64%	79.38B
Weighted average by Cap.	23.08x	3.85x	15.51x	2.89%